DDM Analysis: 3468.T

Valuation Snapshot

Stable Growth	$101,508.07 - $247,989.27	$151,239.13
Multi-Stage	$127,346.79 - $139,490.86	$133,305.12
Blended Fair Value	$142,272.13
Current Price	$58,700.00
Upside	142.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.68%	0.00%	1,815.39	2,646.51	2,186.90	2,022.81	2,182.31	1,377.40	1,317.01	1,397.61	557.16	0.00
YoY Growth	-	-	-31.40%	21.02%	8.11%	-7.31%	58.44%	4.59%	-5.77%	150.84%	0.00%	0.00%
Dividend Yield	-	-	3.09%	4.66%	3.80%	3.41%	3.61%	3.25%	2.25%	2.60%	1.11%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,030.93
(-) Cash Dividends Paid (M)	9,424.55
(=) Cash Retained (M)	2,606.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,406.19	1,503.87	902.32
Cash Retained (M)	2,606.38	2,606.38	2,606.38
(-) Cash Required (M)	-2,406.19	-1,503.87	-902.32
(=) Excess Retained (M)	200.19	1,102.51	1,704.06
(/) Shares Outstanding (M)	2.52	2.52	2.52
(=) Excess Retained per Share	79.53	437.98	676.95
LTM Dividend per Share	3,743.97	3,743.97	3,743.97
(+) Excess Retained per Share	79.53	437.98	676.95
(=) Adjusted Dividend	3,823.50	4,181.95	4,420.92
WACC / Discount Rate	6.47%	6.47%	6.47%
Growth Rate	2.60%	3.60%	4.60%
Fair Value	$101,508.07	$151,239.13	$247,989.27
Upside / Downside	72.93%	157.65%	322.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,030.93	12,464.55	12,913.80	13,379.25	13,861.46	14,361.06	14,791.89
Payout Ratio	78.34%	80.67%	83.00%	85.33%	87.67%	90.00%	92.50%
Projected Dividends (M)	9,424.55	10,055.01	10,718.67	11,417.10	12,151.96	12,924.96	13,682.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.47%	6.47%	6.47%
Growth Rate	2.60%	3.60%	4.60%
Year 1 PV (M)	9,352.92	9,444.07	9,535.23
Year 2 PV (M)	9,274.06	9,455.71	9,639.13
Year 3 PV (M)	9,188.60	9,459.89	9,736.47
Year 4 PV (M)	9,097.13	9,457.00	9,827.44
Year 5 PV (M)	9,000.20	9,447.42	9,912.24
PV of Terminal Value (M)	274,652.48	288,299.99	302,484.71
Equity Value (M)	320,565.39	335,564.09	351,135.22
Shares Outstanding (M)	2.52	2.52	2.52
Fair Value	$127,346.79	$133,305.12	$139,490.86
Upside / Downside	116.95%	127.10%	137.63%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Star Asia Investment Corporation (3468.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener